Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.15% first-year return on $212k initial cash invested.
-21.15%
Cash On Cash
1.26%
Cap Rate
0.22
DSCR
$5,132
Rent
-$3,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,236
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,132
Total Expenses
$8,867
Mortgage P&I
88%
$4,499
Property Taxes
22%
$1,146
Home Insurance
6%
$332
HOA
8%
$427
Property Management
15%
$770
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,283